[PESONA] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -69.96%
YoY- -2.61%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 548,760 458,605 341,462 160,480 393,018 287,228 184,587 106.34%
PBT 29,235 24,592 16,755 8,662 28,705 22,205 16,376 47.00%
Tax -8,552 -7,534 -4,680 -2,645 -8,675 -6,555 -4,600 51.02%
NP 20,683 17,058 12,075 6,017 20,030 15,650 11,776 45.42%
-
NP to SH 19,170 17,058 12,075 6,017 20,030 15,650 11,776 38.26%
-
Tax Rate 29.25% 30.64% 27.93% 30.54% 30.22% 29.52% 28.09% -
Total Cost 528,077 441,547 329,387 154,463 372,988 271,578 172,811 110.15%
-
Net Worth 177,683 156,787 152,038 151,218 143,482 139,147 141,704 16.23%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,948 - - - 13,091 6,548 6,542 4.08%
Div Payout % 36.25% - - - 65.36% 41.84% 55.56% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 177,683 156,787 152,038 151,218 143,482 139,147 141,704 16.23%
NOSH 694,890 666,328 667,127 661,208 654,575 654,811 654,222 4.09%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.77% 3.72% 3.54% 3.75% 5.10% 5.45% 6.38% -
ROE 10.79% 10.88% 7.94% 3.98% 13.96% 11.25% 8.31% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 78.97 68.83 51.18 24.27 60.04 43.86 28.21 98.25%
EPS 2.76 2.56 1.81 0.91 3.06 2.39 1.80 32.86%
DPS 1.00 0.00 0.00 0.00 2.00 1.00 1.00 0.00%
NAPS 0.2557 0.2353 0.2279 0.2287 0.2192 0.2125 0.2166 11.66%
Adjusted Per Share Value based on latest NOSH - 661,208
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 78.57 65.66 48.89 22.98 56.27 41.13 26.43 106.33%
EPS 2.74 2.44 1.73 0.86 2.87 2.24 1.69 37.88%
DPS 0.99 0.00 0.00 0.00 1.87 0.94 0.94 3.50%
NAPS 0.2544 0.2245 0.2177 0.2165 0.2054 0.1992 0.2029 16.22%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.45 0.53 0.66 0.68 0.605 0.405 0.35 -
P/RPS 0.57 0.77 1.29 2.80 1.01 0.92 1.24 -40.35%
P/EPS 16.31 20.70 36.46 74.73 19.77 16.95 19.44 -11.01%
EY 6.13 4.83 2.74 1.34 5.06 5.90 5.14 12.42%
DY 2.22 0.00 0.00 0.00 3.31 2.47 2.86 -15.49%
P/NAPS 1.76 2.25 2.90 2.97 2.76 1.91 1.62 5.66%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 25/08/17 23/05/17 24/02/17 25/11/16 24/08/16 -
Price 0.41 0.50 0.585 0.675 0.69 0.56 0.39 -
P/RPS 0.52 0.73 1.14 2.78 1.15 1.28 1.38 -47.73%
P/EPS 14.86 19.53 32.32 74.18 22.55 23.43 21.67 -22.18%
EY 6.73 5.12 3.09 1.35 4.43 4.27 4.62 28.41%
DY 2.44 0.00 0.00 0.00 2.90 1.79 2.56 -3.14%
P/NAPS 1.60 2.12 2.57 2.95 3.15 2.64 1.80 -7.53%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment